Companies which are undervalued more than 20% based on the Discounted Cash Flow valuation.

기업	최종 가격	7일 수익률	1년 수익률	시가총액	애널리스트 목표가	가치평가	성장	배당 수익률	산업
BBRI	Rp3,150.00	0.3%	-23.9%	Rp474.3t	Rp3,701.73	1.4	5.5%	11.0%	Banks
BMRI	Rp4,210.00	1.4%	-11.7%	Rp392.9t	Rp5,297.08	1.4	2.5%	11.3%	Banks
AMMN	Rp4,450.00	-0.4%	-42.6%	Rp322.2t	Rp6,939.38	33.1	25.4%	n/a	Materials
ASII	Rp4,790.00	0%	-14.1%	Rp191.2t	Rp6,742.50	6.4	6.9%	8.1%	Capital Goods
ICBP	Rp7,950.00	3.2%	-14.5%	Rp92.7t	Rp9,464.76	12.5	16.2%	3.3%	Food, Beverage & Tobacco
HMSP	Rp745.00	-0.7%	40.6%	Rp86.7t	Rp835.00	10.0	8.5%	7.6%	Food, Beverage & Tobacco
EXCL	Rp2,770.00	-2.1%	0%	Rp50.4t	Rp3,179.05	1.1	108.5%	8.8%	Telecom
BNGA	Rp1,680.00	0.9%	-2.3%	Rp42.2t	Rp2,106.67	0.8	6.3%	9.3%	Banks
TAPG	Rp2,050.00	7.0%	43.9%	Rp40.7t	Rp2,006.00	10.1	2.0%	8.8%	Food, Beverage & Tobacco
GGRM	Rp19,650.00	-2.8%	129.2%	Rp37.8t	Rp18,027.78	8.6	0.9%	4.1%	Food, Beverage & Tobacco
CMRY	Rp4,670.00	-0.8%	-2.9%	Rp37.1t	Rp6,467.86	16.8	15.5%	4.3%	Food, Beverage & Tobacco
PTBA 신규	Rp2,500.00	4.2%	2.9%	Rp28.8t	Rp3,042.14	8.6	0.6%	13.3%	Energy
MAPI	Rp1,500.00	-1.0%	20.0%	Rp24.9t	Rp1,703.89	10.0	10.2%	0.7%	Retail
MDIY	Rp950.00	0.5%	-20.2%	Rp23.9t	Rp1,285.71	20.1	19.0%	1.9%	Retail
MKPI	Rp22,100.00	0.3%	-12.3%	Rp21.0t	n/a	16.9	n/a	3.3%	Real Estate Management and Development
MAPA	Rp705.00	4.4%	9.3%	Rp20.1t	Rp892.78	10.5	8.9%	0.6%	Retail
INTP	Rp5,600.00	0.9%	-19.1%	Rp18.5t	Rp6,441.38	7.9	-6.0%	8.4%	Materials
BBTN	Rp1,220.00	1.2%	-6.5%	Rp17.1t	Rp1,519.00	0.5	5.9%	4.4%	Banks
PSAB 신규	Rp645.00	0.8%	17.3%	Rp17.1t	n/a	3.3	n/a	15.9%	Materials
AUTO	Rp3,330.00	12.9%	37.6%	Rp16.0t	Rp3,341.67	6.6	7.4%	6.9%	Automobiles
ULTJ	Rp1,495.00	-0.3%	16.3%	Rp15.5t	Rp2,650.00	8.6	9.3%	8.7%	Food, Beverage & Tobacco
POWR 신규	Rp925.00	10.8%	31.2%	Rp14.7t	Rp844.97	11.9	11.1%	8.2%	Utilities
STTP	Rp9,425.00	0%	-8.5%	Rp12.3t	n/a	10.0	n/a	0%	Food, Beverage & Tobacco
CTRA	Rp620.00	-0.8%	-41.5%	Rp11.5t	Rp901.25	4.6	-0.03%	5.8%	Real Estate Management and Development

Undervalued over 20% based on DCF